Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.13% first-year return on $159k initial cash invested.
-15.13%
Cash On Cash
2.64%
Cap Rate
0.44
DSCR
$5,131
Rent
-$2,004
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$642k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$159k
Downpayment
20%
$128k
Closing costs
1%
$6,424
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$5,131
Total Expenses
$7,135
Mortgage P&I
63%
$3,210
Property Taxes
19%
$979
Home Insurance
5%
$243
HOA
5%
$240
Property Management
15%
$770
CapEx
4%
$205
Vacancy
0%
$0
Maintenance
4%
$205
Other
25%
$1,283
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
4 Beds 4 bath- EV• Gym• Pool table• Media• Yard | $5,200 | $263 | 4 | 4 | 0.56 mi |
Sophisticated Minimalist Modern Home w/pool & spa | $6,683 | $338 | 4 | 2 | 0.7 mi |
Cozy Stay | Game Room, Firepit, King Bed, Workdesk | $4,389 | $222 | 3 | 2 | 0.6 mi |
Spacious 3BR Retreat | Pool + Games Near Frisco | $6,702 | $339 | 3 | 2 | 0.45 mi |
104 W Rancho Del Cerro | $2,500 | $250 | 4 | 2 | 1.3 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality